[SBCCORP] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 243.27%
YoY- 216.79%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 92,935 105,690 115,980 107,055 88,060 91,003 77,682 12.63%
PBT 8,137 6,877 5,393 4,494 -1,478 -1,536 -1,920 -
Tax -2,425 -1,550 -807 -991 -974 -1,018 -1,028 76.74%
NP 5,712 5,327 4,586 3,503 -2,452 -2,554 -2,948 -
-
NP to SH 5,725 5,340 4,597 3,513 -2,452 -2,554 -2,948 -
-
Tax Rate 29.80% 22.54% 14.96% 22.05% - - - -
Total Cost 87,223 100,363 111,394 103,552 90,512 93,557 80,630 5.35%
-
Net Worth 219,687 219,450 218,173 215,629 212,727 214,638 212,749 2.15%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,234 1,234 1,234 1,234 821 821 821 31.05%
Div Payout % 21.56% 23.12% 26.85% 35.14% 0.00% 0.00% 0.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 219,687 219,450 218,173 215,629 212,727 214,638 212,749 2.15%
NOSH 82,589 82,499 82,641 82,301 81,818 82,553 82,142 0.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.15% 5.04% 3.95% 3.27% -2.78% -2.81% -3.79% -
ROE 2.61% 2.43% 2.11% 1.63% -1.15% -1.19% -1.39% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.53 128.11 140.34 130.08 107.63 110.24 94.57 12.23%
EPS 6.93 6.47 5.56 4.27 -3.00 -3.09 -3.59 -
DPS 1.50 1.50 1.50 1.50 1.00 1.00 1.00 30.87%
NAPS 2.66 2.66 2.64 2.62 2.60 2.60 2.59 1.78%
Adjusted Per Share Value based on latest NOSH - 82,301
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.33 40.18 44.09 40.70 33.48 34.60 29.53 12.63%
EPS 2.18 2.03 1.75 1.34 -0.93 -0.97 -1.12 -
DPS 0.47 0.47 0.47 0.47 0.31 0.31 0.31 31.80%
NAPS 0.8352 0.8343 0.8294 0.8197 0.8087 0.816 0.8088 2.15%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.40 0.51 0.68 0.67 0.67 0.65 -
P/RPS 0.44 0.31 0.36 0.52 0.62 0.61 0.69 -25.81%
P/EPS 7.21 6.18 9.17 15.93 -22.36 -21.66 -18.11 -
EY 13.86 16.18 10.91 6.28 -4.47 -4.62 -5.52 -
DY 3.00 3.75 2.94 2.21 1.49 1.49 1.54 55.66%
P/NAPS 0.19 0.15 0.19 0.26 0.26 0.26 0.25 -16.65%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 18/11/08 27/08/08 22/05/08 22/02/08 20/11/07 09/08/07 -
Price 0.50 0.62 0.44 0.57 0.55 0.66 0.65 -
P/RPS 0.44 0.48 0.31 0.44 0.51 0.60 0.69 -25.81%
P/EPS 7.21 9.58 7.91 13.35 -18.35 -21.33 -18.11 -
EY 13.86 10.44 12.64 7.49 -5.45 -4.69 -5.52 -
DY 3.00 2.42 3.41 2.63 1.82 1.52 1.54 55.66%
P/NAPS 0.19 0.23 0.17 0.22 0.21 0.25 0.25 -16.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment